[PENTA] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 74.99%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 56,896 63,238 83,893 73,472 104,445 144,134 120,718 -11.77%
PBT -2,083 2,145 -26,393 -7,253 -26,617 988 12,659 -
Tax -52 1,830 299 14,263 -771 2,609 -2,092 -45.94%
NP -2,135 3,975 -26,094 7,010 -27,388 3,597 10,567 -
-
NP to SH -1,333 4,972 -26,108 -7,140 -28,549 3,597 10,567 -
-
Tax Rate - -85.31% - - - -264.07% 16.53% -
Total Cost 59,031 59,263 109,987 66,462 131,833 140,537 110,151 -9.86%
-
Net Worth 54,093 56,126 52,265 78,308 85,414 118,067 119,749 -12.39%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 5,332 5,329 -
Div Payout % - - - - - 148.24% 50.44% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 54,093 56,126 52,265 78,308 85,414 118,067 119,749 -12.39%
NOSH 133,300 133,095 133,261 133,154 133,230 133,304 133,247 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.75% 6.29% -31.10% 9.54% -26.22% 2.50% 8.75% -
ROE -2.46% 8.86% -49.95% -9.12% -33.42% 3.05% 8.82% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.68 47.51 62.95 55.18 78.39 108.12 90.60 -11.78%
EPS -1.00 3.73 -19.59 -5.36 -20.56 2.70 7.93 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 0.4058 0.4217 0.3922 0.5881 0.6411 0.8857 0.8987 -12.40%
Adjusted Per Share Value based on latest NOSH - 130,526
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.00 8.89 11.79 10.33 14.68 20.26 16.97 -11.76%
EPS -0.19 0.70 -3.67 -1.00 -4.01 0.51 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.75 -
NAPS 0.076 0.0789 0.0735 0.1101 0.1201 0.166 0.1683 -12.39%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.20 0.25 0.27 0.19 0.12 0.64 0.87 -
P/RPS 0.47 0.53 0.43 0.34 0.15 0.59 0.96 -11.21%
P/EPS -20.00 6.69 -1.38 -3.54 -0.56 23.72 10.97 -
EY -5.00 14.94 -72.56 -28.22 -178.57 4.22 9.12 -
DY 0.00 0.00 0.00 0.00 0.00 6.25 4.60 -
P/NAPS 0.49 0.59 0.69 0.32 0.19 0.72 0.97 -10.74%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 24/02/11 25/02/10 27/02/09 25/02/08 27/02/07 -
Price 0.205 0.25 0.28 0.42 0.10 0.58 0.86 -
P/RPS 0.48 0.53 0.44 0.76 0.13 0.54 0.95 -10.74%
P/EPS -20.50 6.69 -1.43 -7.83 -0.47 21.49 10.84 -
EY -4.88 14.94 -69.97 -12.77 -214.28 4.65 9.22 -
DY 0.00 0.00 0.00 0.00 0.00 6.90 4.65 -
P/NAPS 0.51 0.59 0.71 0.71 0.16 0.65 0.96 -9.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment